Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $182k initial cash invested.
-15.09%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,890
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$6,180
Mortgage P&I
99%
$3,869
Property Taxes
17%
$650
Home Insurance
7%
$280
HOA
1%
$57
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428